I agree that the cost breakdown is not going to be exactly like the one in the graphic, but it also doesn't take into account vet, food, and supply costs for all the dogs for the year or the costs of new dogs which will run into the thousands.

ETA: I was posting while others were so I see my above point was already addressed..